| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥37.63B | ¥36.83B | +2.2% |
| Cost of Sales | ¥30.64B | ¥30.26B | +1.2% |
| Gross Profit | ¥6.99B | ¥6.56B | +6.6% |
| SG&A Expenses | ¥4.63B | ¥4.20B | +10.2% |
| Operating Income | ¥2.37B | ¥2.36B | +0.2% |
| Non-operating Income | ¥175M | ¥194M | -9.6% |
| Non-operating Expenses | ¥175M | ¥218M | -20.0% |
| Ordinary Income | ¥2.37B | ¥2.34B | +1.3% |
| Profit Before Tax | ¥2.64B | ¥2.30B | +14.8% |
| Income Tax Expense | ¥896M | ¥637M | +40.6% |
| Net Income | ¥1.75B | ¥1.66B | +5.0% |
| Net Income Attributable to Owners | ¥1.67B | ¥1.62B | +2.6% |
| Total Comprehensive Income | ¥1.71B | ¥1.75B | -2.2% |
| Interest Expense | ¥55M | ¥54M | +1.6% |
| Basic EPS | ¥187.61 | ¥182.22 | +3.0% |
| Dividend Per Share | ¥32.00 | ¥32.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥24.98B | ¥24.71B | +¥268M |
| Cash and Deposits | ¥7.54B | ¥7.64B | ¥-105M |
| Accounts Receivable | ¥8.53B | ¥8.92B | ¥-385M |
| Inventories | ¥3.29B | ¥3.27B | +¥19M |
| Non-current Assets | ¥15.15B | ¥15.26B | ¥-110M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥2,257.55 |
| Net Profit Margin | 4.4% |
| Gross Profit Margin | 18.6% |
| Current Ratio | 161.0% |
| Quick Ratio | 139.8% |
| Debt-to-Equity Ratio | 0.91x |
| Interest Coverage Ratio | 43.32x |
| Effective Tax Rate | 33.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.2% |
| Operating Income YoY Change | +0.2% |
| Ordinary Income YoY Change | +1.3% |
| Net Income Attributable to Owners YoY Change | +2.6% |
| Total Comprehensive Income YoY Change | -2.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.92M shares |
| Treasury Stock | 72K shares |
| Average Shares Outstanding | 8.89M shares |
| Book Value Per Share | ¥2,375.27 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥32.00 |
| Year-End Dividend | ¥34.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥52.00B |
| Operating Income Forecast | ¥3.02B |
| Ordinary Income Forecast | ¥3.10B |
| Net Income Attributable to Owners Forecast | ¥2.01B |
| Basic EPS Forecast | ¥225.49 |
| Dividend Per Share Forecast | ¥34.00 |
| Property, Plant & Equipment | ¥12.73B | ¥12.73B | +¥4M |
| Intangible Assets | ¥358M | ¥428M | ¥-70M |
| Total Assets | ¥40.13B | ¥39.97B | +¥158M |
| Current Liabilities | ¥15.52B | ¥16.22B | ¥-703M |
| Accounts Payable | ¥4.41B | ¥4.84B | ¥-430M |
| Short-term Loans | ¥3.61B | ¥4.21B | ¥-600M |
| Non-current Liabilities | ¥3.60B | ¥3.44B | +¥157M |
| Long-term Loans | ¥3.24B | ¥2.92B | +¥318M |
| Total Liabilities | ¥19.11B | ¥19.66B | ¥-546M |
| Total Equity | ¥21.02B | ¥20.31B | +¥705M |
| Capital Stock | ¥1.06B | ¥1.06B | ¥0 |
| Capital Surplus | ¥2.63B | ¥2.63B | ¥0 |
| Retained Earnings | ¥15.21B | ¥14.14B | +¥1.06B |
| Treasury Stock | ¥-143M | ¥-3M | ¥-140M |
| Owners' Equity | ¥19.98B | ¥19.31B | +¥662M |
| Working Capital | ¥9.47B | - | - |